Income Breakdown
| TV Revenue | $720K |
| TV Placement Bonus | $247K |
| Matchday Revenue | $4K |
| Sponsorship | $781 |
| Merchandising | $57K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $168K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $714K |
| Staff Wages | $21K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $236K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2026 |
$1.2M |
$972K |
$225K |
$484K |
| Oct 2026 |
$1.3M |
$2.3M |
$-1.1M |
$259K |
| Sep 2026 |
$1.2M |
$698K |
$548K |
$1.3M |
| Aug 2026 |
$0 |
$0 |
$0 |
$1.8M |